Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $131k initial cash invested.
-15.21%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,843
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,843 income − $4,508 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,843
Total Expenses
$4,508
Mortgage P&I
93%
$2,655
Property Taxes
11%
$299
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711